Highlights

[PERDANA] YoY TTM Result on 2012-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     0.27%    YoY -     17.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 329,455 305,139 262,873 242,312 270,957 493,384 708,858 -11.98%
  YoY % 7.97% 16.08% 8.49% -10.57% -45.08% -30.40% -
  Horiz. % 46.48% 43.05% 37.08% 34.18% 38.22% 69.60% 100.00%
PBT 79,654 74,582 18,741 -68,623 -85,185 27,170 122,302 -6.89%
  YoY % 6.80% 297.96% 127.31% 19.44% -413.53% -77.78% -
  Horiz. % 65.13% 60.98% 15.32% -56.11% -69.65% 22.22% 100.00%
Tax -1,618 -1,851 -2,839 -411 704 -9,260 -15,516 -31.38%
  YoY % 12.59% 34.80% -590.75% -158.38% 107.60% 40.32% -
  Horiz. % 10.43% 11.93% 18.30% 2.65% -4.54% 59.68% 100.00%
NP 78,036 72,731 15,902 -69,034 -84,481 17,910 106,786 -5.09%
  YoY % 7.29% 357.37% 123.04% 18.28% -571.70% -83.23% -
  Horiz. % 73.08% 68.11% 14.89% -64.65% -79.11% 16.77% 100.00%
NP to SH 77,589 72,582 15,605 -68,987 -83,965 14,268 90,239 -2.48%
  YoY % 6.90% 365.12% 122.62% 17.84% -688.48% -84.19% -
  Horiz. % 85.98% 80.43% 17.29% -76.45% -93.05% 15.81% 100.00%
Tax Rate 2.03 % 2.48 % 15.15 % - % - % 34.08 % 12.69 % -26.31%
  YoY % -18.15% -83.63% 0.00% 0.00% 0.00% 168.56% -
  Horiz. % 16.00% 19.54% 119.39% 0.00% 0.00% 268.56% 100.00%
Total Cost 251,419 232,408 246,971 311,346 355,438 475,474 602,072 -13.54%
  YoY % 8.18% -5.90% -20.68% -12.40% -25.25% -21.03% -
  Horiz. % 41.76% 38.60% 41.02% 51.71% 59.04% 78.97% 100.00%
Net Worth 693,912 577,828 470,504 451,139 485,651 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -7.11% -3.95% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 82.06% 85.43% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 0 0 0 0 0 5,955 5,952 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.07% 100.00%
Div Payout % - % - % - % - % - % 41.74 % 6.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 532.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 632.42% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 693,912 577,828 470,504 451,139 485,651 505,644 591,858 2.69%
  YoY % 20.09% 22.81% 4.29% -7.11% -3.95% -14.57% -
  Horiz. % 117.24% 97.63% 79.50% 76.22% 82.06% 85.43% 100.00%
NOSH 738,205 731,428 495,267 495,757 449,677 297,438 297,416 16.35%
  YoY % 0.93% 47.68% -0.10% 10.25% 51.18% 0.01% -
  Horiz. % 248.21% 245.93% 166.52% 166.69% 151.19% 100.01% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.69 % 23.84 % 6.05 % -28.49 % -31.18 % 3.63 % 15.06 % 7.84%
  YoY % -0.63% 294.05% 121.24% 8.63% -958.95% -75.90% -
  Horiz. % 157.30% 158.30% 40.17% -189.18% -207.04% 24.10% 100.00%
ROE 11.18 % 12.56 % 3.32 % -15.29 % -17.29 % 2.82 % 15.25 % -5.04%
  YoY % -10.99% 278.31% 121.71% 11.57% -713.12% -81.51% -
  Horiz. % 73.31% 82.36% 21.77% -100.26% -113.38% 18.49% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.63 41.72 53.08 48.88 60.26 165.88 238.34 -24.35%
  YoY % 6.98% -21.40% 8.59% -18.88% -63.67% -30.40% -
  Horiz. % 18.73% 17.50% 22.27% 20.51% 25.28% 69.60% 100.00%
EPS 10.51 9.92 3.15 -13.92 -18.67 4.80 30.34 -16.19%
  YoY % 5.95% 214.92% 122.63% 25.44% -488.96% -84.18% -
  Horiz. % 34.64% 32.70% 10.38% -45.88% -61.54% 15.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.9400 0.7900 0.9500 0.9100 1.0800 1.7000 1.9900 -11.75%
  YoY % 18.99% -16.84% 4.40% -15.74% -36.47% -14.57% -
  Horiz. % 47.24% 39.70% 47.74% 45.73% 54.27% 85.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,694
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.55 35.70 30.76 28.35 31.70 57.73 82.94 -11.98%
  YoY % 7.98% 16.06% 8.50% -10.57% -45.09% -30.40% -
  Horiz. % 46.48% 43.04% 37.09% 34.18% 38.22% 69.60% 100.00%
EPS 9.08 8.49 1.83 -8.07 -9.82 1.67 10.56 -2.48%
  YoY % 6.95% 363.93% 122.68% 17.82% -688.02% -84.19% -
  Horiz. % 85.98% 80.40% 17.33% -76.42% -92.99% 15.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.8119 0.6761 0.5505 0.5278 0.5682 0.5916 0.6925 2.69%
  YoY % 20.09% 22.82% 4.30% -7.11% -3.96% -14.57% -
  Horiz. % 117.24% 97.63% 79.49% 76.22% 82.05% 85.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.2400 1.9100 1.3000 0.6200 1.0500 1.3900 1.4000 -
P/RPS 2.78 4.58 2.45 1.27 1.74 0.84 0.59 29.46%
  YoY % -39.30% 86.94% 92.91% -27.01% 107.14% 42.37% -
  Horiz. % 471.19% 776.27% 415.25% 215.25% 294.92% 142.37% 100.00%
P/EPS 11.80 19.25 41.26 -4.46 -5.62 28.98 4.61 16.95%
  YoY % -38.70% -53.34% 1,025.11% 20.64% -119.39% 528.63% -
  Horiz. % 255.97% 417.57% 895.01% -96.75% -121.91% 628.63% 100.00%
EY 8.48 5.20 2.42 -22.44 -17.78 3.45 21.67 -14.47%
  YoY % 63.08% 114.88% 110.78% -26.21% -615.36% -84.08% -
  Horiz. % 39.13% 24.00% 11.17% -103.55% -82.05% 15.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.70% 100.00%
P/NAPS 1.32 2.42 1.37 0.68 0.97 0.82 0.70 11.15%
  YoY % -45.45% 76.64% 101.47% -29.90% 18.29% 17.14% -
  Horiz. % 188.57% 345.71% 195.71% 97.14% 138.57% 117.14% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 20/05/13 28/05/12 24/05/11 27/05/10 27/05/09 -
Price 1.5200 1.8200 1.8100 0.5400 0.9900 1.1800 2.6200 -
P/RPS 3.41 4.36 3.41 1.10 1.64 0.71 1.10 20.74%
  YoY % -21.79% 27.86% 210.00% -32.93% 130.99% -35.45% -
  Horiz. % 310.00% 396.36% 310.00% 100.00% 149.09% 64.55% 100.00%
P/EPS 14.46 18.34 57.45 -3.88 -5.30 24.60 8.64 8.96%
  YoY % -21.16% -68.08% 1,580.67% 26.79% -121.54% 184.72% -
  Horiz. % 167.36% 212.27% 664.93% -44.91% -61.34% 284.72% 100.00%
EY 6.91 5.45 1.74 -25.77 -18.86 4.07 11.58 -8.24%
  YoY % 26.79% 213.22% 106.75% -36.64% -563.39% -64.85% -
  Horiz. % 59.67% 47.06% 15.03% -222.54% -162.87% 35.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 122.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 222.37% 100.00%
P/NAPS 1.62 2.30 1.91 0.59 0.92 0.69 1.32 3.47%
  YoY % -29.57% 20.42% 223.73% -35.87% 33.33% -47.73% -
  Horiz. % 122.73% 174.24% 144.70% 44.70% 69.70% 52.27% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

336  279  528  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers